Back to properties
Brand New 22-Unit Apartment in Marcelo Green, Paranaque (photo 1 of 3)
For Sale
Industrial · Marcelo Avenue, Marcelo Green Village Phase 1, Marcelo Green Village, Parañaque District 2, Parañaque, Southern Manila District

Brand New 22-Unit Apartment in Marcelo Green, Paranaque

₱45,000,000₱53,571/sqm
840 sqm
Floor Area

About this property

Invest in a brand new apartment building strategically located in Marcelo Green Village, Parañaque City. Designed for long-term rental income and strong occupancy potential, this 3-storey residential property with roofdeck offers multiple lease-ready units within a highly accessible residential community near major roads, commercial establishments, and transport hubs. Ideal for investors seeking a stable income-generating asset, staff housing, dormitory operations, or residential leasing business in the southern Metro Manila area. PROPERTY HIGHLIGHTS: Location: Chestnut Street, Marcelo Green Village, Parañaque City Lot Area: 385 sqm Floor Area: 840 sqm Property Type: Apartment Building Units Available: 22 Lease Units Furnishing: Unfurnished Title Status: Clean Title Price per sqm: ₱53,572.00 Price: ₱45,000,000.00 (Gross Price) KEY FEATURES: * Brand new apartment building in Marcelo Green Village * 3-storey residential building with roofdeck * Total of 22 lease-ready apartment units * Strong income-generating investment opportunity * Ground Floor: 4 units * Second Floor: 9 units * Third Floor: 9 units * Spacious roofdeck area * Approximate total floor area of 840 sqm * Ideal for apartment leasing, staff housing, or dormitory setup * Located in a secure and accessible residential community * Excellent accessibility to key areas in Parañaque and southern Metro Manila * Clean title property * Strong rental income and long-term appreciation potential Details Unfurnished

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱2,308,500/yr
    Monthly Loan Payment
    ₱263,479
    Annual Cash Flow
    ₱-853,243/yr
    Down Payment
    ₱13,500,000
    Principal Paid (yr 1)
    ₱641,743/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-211,500/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…