Back to properties
Commercial Building for Sale Along EDSA, Quezon City Area (photo 1 of 3)
For Sale
Mixed Use · East Lawin Avenue, Phil-Am, Bago Bantay, Diliman, 1st District, Quezon City, Eastern Manila District

Commercial Building for Sale Along EDSA, Quezon City Area

₱1,142,400,000₱800,000/sqm
1,428 sqm
Floor Area

About this property

FOR SALE Classification: Commercial Description: Commercial Building in EDSA, Quezon City Lot Area: 1,428 sqm 800,000/sqm Frontage: 42 meters 34 meters depth Right on EDSA and across Trinoma mall. 7-Storey Building Price: P 1,142,400,000.00 gross

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱58,605,120/yr
    Monthly Loan Payment
    ₱6,688,844
    Annual Cash Flow
    ₱-21,661,007/yr
    Down Payment
    ₱342,720,000
    Principal Paid (yr 1)
    ₱16,291,727/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-5,369,280/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…