Back to properties
Commercial Building for Sale in Paligsahan, Quezon City (photo 1 of 4)
For Sale
Industrial · Scout Magbanua Street, Scout Area, Paligsahan, Diliman, 4th District, Quezon City, Eastern Manila District

Commercial Building for Sale in Paligsahan, Quezon City

₱7,700,000,000₱352,984/sqm
21,814 sqm
Floor Area

About this property

FOR SALE Commercial Building located at Brgy. Paligsahan, Quezon City 26-Storey Building Built in 2021 Lot Area: 1,600.04 sqm Ground Floor has 4 units Commercial Space 2F to 8F – Parking levels 9F to 26F – Office Levels (21,814.02 sqm) With Upper and Lower Penthouses And Spacious Garden Deck With Eight High speed elevators Under Corporation Price: Php7.7B (Php4,812,380/sqm) gross

Highlights

    Investment Analysis

    Investment Calculator

    Cap Rate
    5.13%
    Cash-on-Cash
    -6.32%
    Net Operating Income
    ₱395,010,000/yr
    Monthly Loan Payment
    ₱45,084,120
    Annual Cash Flow
    ₱-145,999,437/yr
    Down Payment
    ₱2,310,000,000
    Principal Paid (yr 1)
    ₱109,809,437/yr
    All-Cash Yield
    5.13%
    Total year-1 return (cash flow + principal repaid)
    ₱-36,190,000/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…