Back to properties
Building for Sale in Barangay Loyola Heights, Quezon City (photo 1 of 3)
For Sale
Industrial · Katipunan Avenue, Loyola Heights, 3rd District, Quezon City, Eastern Manila District

Building for Sale in Barangay Loyola Heights, Quezon City

₱1,600,000,000₱1,163,636/sqm
1,375 sqm
Floor Area

About this property

Classification: Commercial Description: Building in Barangay Loyola Heights, Quezon City Floor Area: 24,450 sqm Lot Area: 1,375 sqm 160 Parking Slots Near corner of Katipunan Avenue and Aurora Boulevard 30 Seconds away by foot from LRT 2 Katipunan North Entrance 2.5 km from Gateway Mall 4 km from Eastwood Price: P 1,600,000,000.00 gross

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱82,080,000/yr
    Monthly Loan Payment
    ₱9,368,129
    Annual Cash Flow
    ₱-30,337,545/yr
    Down Payment
    ₱480,000,000
    Principal Paid (yr 1)
    ₱22,817,545/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-7,520,000/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…