Back to properties
Commercial Building for Sale in BF Homes, Paranaque City (photo 1 of 2)
For Sale
Industrial · Jose Villaroman Street, Classic Homes, BF Homes, Parañaque District 2, Parañaque, Southern Manila District

Commercial Building for Sale in BF Homes, Paranaque City

₱235,000,000₱108,445/sqm
2,167 sqm
Floor Area
15
Parking

About this property

For Sale: Commercial Building located at BF Homes Parañaque With tenant 5 years contract 4 storey 36 units Lot area: 766 sqm Floor area: 2,167.29 sqm 15 Parking slots 1 elevator Add 1 floor New renovated Price: Php 235M net (updated price) Details Garage

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱12,055,500/yr
    Monthly Loan Payment
    ₱1,375,944
    Annual Cash Flow
    ₱-4,455,827/yr
    Down Payment
    ₱70,500,000
    Principal Paid (yr 1)
    ₱3,351,327/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-1,104,500/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…