Back to properties
Commercial Building for Sale in New Manila, Quezon City Area (photo 1 of 4)
For Sale
Industrial · Lantana Street, Mariana, New Manila, 4th District, Quezon City, Eastern Manila District

Commercial Building for Sale in New Manila, Quezon City Area

₱150,000,000₱244,300/sqm
614 sqm
Floor Area
6
Parking

About this property

PBE Building Balete Drive, Brgy. Kaunlaran, Quezon City 3 Storey Building 6 Units 6 Bathrooms Floor Area: 614 sq. m. Lot Area: 356 sq. m. 6 Car Garage Currently Tenanted Individually owned Clean Title Selling Price: PHP 150,000,000 Gross Details Partly furnished

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱7,695,000/yr
    Monthly Loan Payment
    ₱878,262
    Annual Cash Flow
    ₱-2,844,145/yr
    Down Payment
    ₱45,000,000
    Principal Paid (yr 1)
    ₱2,139,145/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-705,000/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…