Back to properties
Building for Sale Near Valley 1 and S&R, Paranaque City (photo 1 of 3)
For Sale
Industrial · Florencio V. Bernabe Sr. Road, Tambo, Parañaque District 1, Parañaque, Southern Manila District

Building for Sale Near Valley 1 and S&R, Paranaque City

₱60,000,000₱50,000/sqm
1,200 sqm
Floor Area
9
Parking

About this property

Two-storey building with a roof deck in Tambo, Parañaque, 50 metres from Sucat Road and near Valley 1 and S&R. The lot is 540 square metres and the floor area is 1,200 square metres, with parking for nine. The asking price is ₱60,000,000, or ₱50,000 per square metre of floor area. The seller suggests it suits a school, a commercial centre, or a training facility. Any of those needs its own permits, so confirm the zoning and the occupancy classification with the Parañaque planning office before you plan a use.

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱3,078,000/yr
    Monthly Loan Payment
    ₱351,305
    Annual Cash Flow
    ₱-1,137,658/yr
    Down Payment
    ₱18,000,000
    Principal Paid (yr 1)
    ₱855,658/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-282,000/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…